Established High End Estate / Retreat Vacation Rental on 5+ Acres w / 150 feet of Private No Bank, Puget Sound Gem's, Hood Canal Waterfront, Poulsbo, WA.

sq. ft.
per sq ft
Heated sq ft: 5,000 sq ft
Avg Nightly Rate: $849
Home Legally Sleeps: 16
Occupancy Rate: 25 weeks
Annual Gross Income : 150000
Annual Net Operating Income : 110000
Property Type: Detached Single Family Home (Villa, Cabin, Cottage)
Ownership Type: Full (100%)
Seasoned Short Term Rental: Yes
Furnishings Included: Yes
For Sale By: Owner
Seller Financing: No
Niche: Beach, Couples/Romance, Golf, Mountain, Nature, Weddings or Family Reunions
New Construction: Yes
Days on Vrolio: 1232

Property Description

*****HIGHLY SUCCESSFUL, ESTABLISHED, HIGH INCOME, INCOME PRODUCING, SHORT TERM RENTAL ESTATE / RETREAT STYLED HOME ON 5.4 ACRES WITH 150' OF NO BANK, HOOD CANAL WATERFRONT IN POULSBO, NORTH KITSAP PENINSULA***** *** CHECK OUT OUR AMAZING SITE AT: at Homeaway @ *Ferry Travel Times: North Seattle 15 minutes, Downtown Seattle 25 Minutes. *Direct Car Travel Time Via Tacoma Narrows Bridge = 75 Minutes, Door to Door From Seattle - Tacoma International Airport *75 Minutes to Port Angels / Victoria Canada Ferry Crossing (Amazing 90 Minute Crossing) ***FIFTH YEAR OF SUCCESSFUL, HIGH END, VACATION RENTAL HISTORY. 2018 EARNINGS YIELDED OVER $150,000 AND GROWING ANNUALLY*** *CURRENT LOCAL OWNER / OPERATORS WITH 11 YEARS OF VACATION RENTAL BUSINESS EXPERIENCE TO INCLUDE TRANSITIONAL CONSULTATION FOR NEW OWNER MANAGEMENT, OPERATIONS & SERVICES. *CURRENTLY 40% BOOKED FOR UPCOMING, 2020 SEASON WITH ALL MONTHLY RECEIVABLES GOING DIRECTLY TO NEW OWNERSHIP *FULLY FURNISHED & READY FOR NEW OWNERSHIP TO TAKE ADVANTAGE OF BUILT IN, MONTHLY, REVENUES FOR CURRENT AND FUTURE RENTAL RESERVATIONS. *TURN KEY WITH LOCAL HOUSEKEEPING, MAINTENANCE & GROUND MAINTENANCE STAFFING. *SERIOUS INQUIRIES ONLY. **Our Seventy Two, (72), *****, Five Star, Traveler's Reviews, from our guest's who have enjoyed this incredible property and setting from all over the country, really tell the story for this wonderful custom, family, vacation retreat home, located on the North End of Hood Canal, Near the Historic Norwegian, Waterfront Town of Poulsbo, Washington, know as 'Little Norway on the Fjord'. Create a memorable vacation or weekend in this beautiful, 4400 sq. ft. home & detached, studio suite providing a combined 5000 square feet of premier living space. There are 3 large "En Suite" -style bedrooms, with 2 Additional bedrooms with unique details, and Hood Canal views. Our newly finished, detached Studio Suite provides 450 sq. ft. of private living space with a full bath, kitchenette with sitting area, One each king & queen Beds and full size pull out couch, all with a great view of Hood Canal as well. The upper floor "En Suites" amenities include access to the large, 60' long, entertainment deck, over sized full bathrooms with jetted soak tubs, queen sized beds with new plush pillow-top mattresses, cable TV, DVD/VCR players with each having large, Private Gas Fireplaces. Adjacent to both En Suites is a large entertainment / media room with 7.1 surround sound media system, fireplace and access to the large entertainment sun deck. The two Optional Bedroom Suites, have queen-sized beds, a their own private, gas, fireplaces, all with a great views of the Hood Canal. Enjoy the comfort of the main floor, Master Suite, with a king-size bed, its own sitting area, Custom Gas Fireplace, Spacious Master Bathroom with private, heated, jetted soak tub, a walk in Double Shower, and Double Vanities, and separate outside entry and view. Enjoy the warm fireplace in the formal sitting room downstairs. A cozy room for conversation or reading. Perfect for family gatherings, is the open Great Room, which has an inviting river rock fireplace, leather sofas, flat screen TV, and 5.1 surround sound system. This opens into a large gourmet kitchen, with eating bar, granite countertops, S/S appliances, a 6-burner gas stovetop and range , custom cabinetry, a separate butlers pantry, and walk-in pantry. The dining/nook area in the Great room is a good place to just sit and enjoy beautiful Hood Canal, and Mt. Baker views. From the Great room step out through double glass French doors onto two separate, 60' covered porches with outdoor seating, Outdoor Grill, with custom, built-in Stereo System. The custom landscaped grounds consist of flower beds displaying plantings local and native to our area, and a extra large, beautifully, manicured, front lawn, all on 5.4 Acres for an abundance of outdoor activities for all ages . The courtyard grounds in the back of the estate home are great for outdoor gatherings, a private game of Bocce or for gathering up the great outdoor atmosphere. The landscaping and grounds include small ponds, shrubbery, blooming trees, hydrangeas, spring and summer blooming flowers. The best demographic, feature of this incredible property is the access to 150' sandy, no-bank, beach and waterfront. This beach is a quite, peaceful place. Take a walk along the shore at low tide and enjoy great sunsets, and beautiful views of the Olympic Mountains. The beach is equipped with a wonderful firepit, that allows guests to have a hot dog / marshmellow roast, or relax and enjoy a fireside beverage while taking in the amazing landscapes of the Olympic Mountains, and the Unique Hood Canal waterways. Beachcombing is abundant where you will find and explore all the different shellfish and aquatic characteristics that are part of the Hood Canal's water estuary. Kayaking and abundant, watercraft recreation is also available from several recreation sites nearby. King size beds: 2 - King Master Suite 1st floor Plus 1 in Upstairs Bedroom. Queen size Beds (3): 3- Queen bed in each of the other three bedrooms . (Base Rate for House for 10 guests). One Each King and Queen setup in Detached Upstairs Studio Suite. Twin or Single Beds (1) 1- twin bed added if needed for certain sleeping arrangements, and/or 1- twin blow-up for quests sleeping as a single (Maximum capacity in house and Studio Suite = 16 total guests. *SEASONAL PRICING RANGES FROM $1049 / NIGHT FOR PRIME SEASON TO $749 / NIGHT OFFSEASON , PLUS $195 / NIGHT FOR DETACHED STUDIO SUITE

Presented by:
ernie large'
Seller Financing
Distress Sale
Seller Financing Terms
Seasonal Nightly Rates
High: 1049
Low: 749
Peak: 1149
Special Event: 2500
Avarage: 849.00
Furniture Age
Est Value of Furnishings
Peak & High Seasons
May, June, July, August, September, October, November, December
Ownership Percentage
Full (100%)
Qualifies for foreign national visa
Not sure
Reason for Selling
Eleven years as owner operators has resulted in creating the top producer for short term rentals on Kitsap Peninsula. Semi Retiring and putting our interests in working with our highly talented Adult children.
Foreign national buyer restrictions from government?
Not sure
Gross Annual Income
Net Operating Income
Additional Indoor Rooms
Detached Garage for No car, Detached In Law Suite, Family Room, Formal Dining Room, Game Room, Home Office/Den, Living Room, Master Suite Down, Mud Room, Multiple Master Suites, Theater/Media room, Other
Dishwasher, Dryer, Electric appliances, Full stove, Gas appliances, Microwave, Oven, Refrigerator, Washer, Other
Central Heat (gas or electric), Electric or Gas Firelace, Wall Unit Heat, Other
Floor Coverings
Real Hardwood, Tile
Security Description
Motion / Security for interior and exterior
Half Baths
Master Suite(s)
Energy Efficiency
Advanced House Framing, Attic air barriers, Double pane-low emissivity windows, Duct Sealing, Energy Efficient Insulation, Energy Star appliances, Energy Star certified windows, Energy efficient lighting, Programmable thermostat, Tankless water heater
Year built
Outdoor Features
Courtyard, Deck, Detached Garage, Fenced/Gated Yard, Fire Pit, Porch - Not screened, Walking Trail, Walk Out Balcony, Other
Beach, Intercoastal, Mountain, Valley, Wooded Area, Other
Backyard Exposure
Lot Size
Five Plus Acres, Approximately 155 feet in width with 150 plus feet of No Bank Hood Canal Waterfront
Community Features
Bar, Basketball Court, Bike Rentals, Clubhouse, Community Dock, Driving Range, Golf Shop, Marina, Media/Business Center, Nature Trails/Walking Path, Not Located Inside Community, Public Golf Course, Reception, Restaurant(s), Stores, Sundries Shop/Convenience Store, Tennis Court, Theater
Tax Amount/Year
CDD Amount
Deed Restricted Community
Interview Required
Neighborhood Amenities
Bar, Basketball Court, Bike Rentals, Clubhouse, Community Dock, Driving Range, Golf Shop, Marina, Media/Business Center, Nature Trails/Walking Path, Not Located Inside Community, Public Golf Course, Reception, Restaurant(s), Stores, Sundries Shop/Convenience Store, Tennis Court, Theater
Mandatory HOA
Home Legally Sleeps:
Onsite Parking
300 foot long driveway approaches the main estate / retreat home with 2 plus and 3 plus acres to the north and south of the private drive entrance creates parking for dozens of vehicles.
Neighborhood Association STR Rules
Municipality STR Rules
No restrictions documented by owner. Verification recomended
Transferrable Permit or License
Yes, Municipality Issuing New Permits
Rental Tax Info
Minimum Nightly Rental
No Minimum
Rental Length Requirement
No Restriction
Has Rental History
Established Rental History
5 Years
Occupancy Rate
Being Sold with Bookings
Caretaker Info
InquireCaretaker cannot stay and oversee the property
Bookings Placed By
Managed By
Management Bookings Percentage
Caretaker Bookings Percentage
Paid Booking History
Future Booking Calendar
Management Fees
Caretaker Fees
Sold with Marketing Collateral
Yes, AirBnb profile, Private website, Existing database of guests, Professional photos, Professional video, Social media profiles, VRBO and/or Homeaway profile
Manager Cancellation Policy
Credit Card Fee
Cleaning Fee
Licesnes & Permits (Annual)
Advertising & Tech Costs (Annual)
Yard & Pest Control (Annual)
Pool & Spa Maintinence (Annual)
Electricity (Annual)
Water/Sewer (Annual)
Cable/Interbet (Annual)
Accounting Fee (Annual)
Property Taxes (Annual)
Homeowner's Insurance (Annual)
Short Term Rental Insurance Rider (Annual)
CDD Fee (Annual)
Annual Homeowner's Association Dues
Additional Membership Fees (Annual)
Purchase price
Closing costs
Home Inspection
Furniture & Interiors Package
Rehab Work Estimates
Total Capital Investment

Average Nightly Rent

Weekly Rent

Potential Annual Rent

Weeks Rented (of 52)

Additional Net Revenue Streams

Effective Gross Revenue

Effective Gross Rent

Variable Expenses (Annual)
Management Rental Commission (%)

Management Rental Commission Annually ($)

Credit Card Fee (%)

Credit Card Fee Annually ($)

Cleaning Fee ($ per rented wk)

Cleaning Fees Annually

Booking Site Service Fees (%)

Booking Site Service Fees ($)

Management Fee ($ per mo)

Management Fee Annually

Additional Nightly Insurance Policy ($ per night)

Additional Nightly Insurance Policy Annually

Sales, Bed, Resort, Tourist Tax (%)

Sales, Bed, Resort, Tourist Tax Annually ($)

Fixed Expenses (Annual)
Annual Permits/Licences

Advertising & Tech Costs

Yard and Pest Control

Pool Maintenance





Property Taxes

Homeowner's Insurance

Short Term Rental Insurance Rider

CDD fee

Annual Homeowners Association Dues

Additional Membership Fees

Maintenance Reserves/Supplies


Fixed & Variable Expenses

Down Payment (%)

Down Payment (Capital Investment)

Loan Amount

Interest Rate

Amortization (Loan Years)

Monthly Payment

Annual Debt Service

Average Monthly Cash Flow

Annual Cash Flow

Cash-on-Cash Return

Annual Occupancy to Break Even

Break-Even Occupancy (Weeks)

Net Operating Income (NOI)

Cap Rate (ROI)


User understands this calculator is deemed reliable but not guaranteed. Vrolio makes absolutely no guarantees on returns or income. User should do their own due diligence and verify all data before making a purchasing decision. User understands that this is an educational tool only. We therefore accept no liability arising from any reliance made by any user or person to whom this information is made available to. Please use this tool at your own discretion and use caution always before buying any real estate investment.


Data provided by property owner

The information featured here is supplied by third party resources. In some cases the owner directly will supply the data and in other cases third party listing sources. While we do everything in our power to ensure the information is as accurate as possible but we can in no capacity, guarantee the information sourced here is 100% accurate. All users should do their own due diligence and further research before engaging in a property purchase based on the data and information provided here. It is deemed reliable but not guaranteed. In many cases the information may not be verified further than the source that provided it to us. This includes all data and information shown about the properties, locations, regulations and any other details found here. Vrolio does not own, manage and is not in any way associated with in a real estate transaction capacity any of the properties shown here. Images are subject to copyright from owner and photographer. We do not own any of the images provided here. We therefore accept no liability arising from any reliance made by any reader or person to whom this information is made available to. You must perform your own research and seek independent professional advice before making any decision to purchase or invest in a property.